[CCM] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[CCM] CHEMICAL COMPANY OF MALAYSIA
Announcement Date
22-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -41.16%
YoY- -77.66%
Quarter Report
Latest QR
Upcoming QR
CCM's Result
CCM's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 389,249 251,203 119,118 497,563 388,902 249,190 118,855 120.37%
PBT 51,566 47,702 13,900 12,819 15,982 11,000 4,786 387.11%
Tax -6,294 -4,771 -2,063 -7,109 -6,277 -3,882 -1,355 178.13%
NP 45,272 42,931 11,837 5,710 9,705 7,118 3,431 457.51%
-
NP to SH 45,272 42,931 11,837 5,710 9,705 7,118 3,431 457.51%
-
Tax Rate 12.21% 10.00% 14.84% 55.46% 39.28% 35.29% 28.31% -
Total Cost 343,977 208,272 107,281 491,853 379,197 242,072 115,424 106.95%
-
Net Worth 500,281 500,098 482,639 472,308 476,427 472,184 466,616 4.74%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 10,565 - 22,205 - 10,571 - -
Div Payout % - 24.61% - 388.89% - 148.51% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 500,281 500,098 482,639 472,308 476,427 472,184 466,616 4.74%
NOSH 352,311 352,182 352,291 352,469 352,909 352,376 343,100 1.78%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 11.63% 17.09% 9.94% 1.15% 2.50% 2.86% 2.89% -
ROE 9.05% 8.58% 2.45% 1.21% 2.04% 1.51% 0.74% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 110.48 71.33 33.81 141.16 110.20 70.72 34.64 116.51%
EPS 12.85 12.19 3.36 1.62 2.75 2.02 1.00 447.76%
DPS 0.00 3.00 0.00 6.30 0.00 3.00 0.00 -
NAPS 1.42 1.42 1.37 1.34 1.35 1.34 1.36 2.91%
Adjusted Per Share Value based on latest NOSH - 353,539
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 232.12 149.80 71.03 296.71 231.91 148.60 70.88 120.36%
EPS 27.00 25.60 7.06 3.40 5.79 4.24 2.05 456.83%
DPS 0.00 6.30 0.00 13.24 0.00 6.30 0.00 -
NAPS 2.9833 2.9822 2.8781 2.8165 2.841 2.8157 2.7825 4.75%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.53 1.80 1.74 1.53 1.45 1.75 1.98 -
P/RPS 1.38 2.52 5.15 1.08 1.32 2.47 5.72 -61.21%
P/EPS 11.91 14.77 51.79 94.44 52.73 86.63 198.00 -84.62%
EY 8.40 6.77 1.93 1.06 1.90 1.15 0.51 546.24%
DY 0.00 1.67 0.00 4.12 0.00 1.71 0.00 -
P/NAPS 1.08 1.27 1.27 1.14 1.07 1.31 1.46 -18.19%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 14/11/02 30/10/02 16/05/02 22/04/02 03/01/02 05/10/01 10/05/01 -
Price 1.50 1.69 2.03 2.42 1.56 1.48 1.90 -
P/RPS 1.36 2.37 6.00 1.71 1.42 2.09 5.48 -60.47%
P/EPS 11.67 13.86 60.42 149.38 56.73 73.27 190.00 -84.40%
EY 8.57 7.21 1.66 0.67 1.76 1.36 0.53 538.36%
DY 0.00 1.78 0.00 2.60 0.00 2.03 0.00 -
P/NAPS 1.06 1.19 1.48 1.81 1.16 1.10 1.40 -16.91%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment